Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Film Production, Distribution & Entertainment

Rating :
85/99

BSE: 539469 | NSE: Not Listed

919.45
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  942.4
  •  942.4
  •  916.85
  •  934.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5410
  •  4994508
  •  1094.00
  •  196.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,261.74
  • 33.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,275.01
  • 0.11%
  • 8.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.30%
  • 6.56%
  • 17.74%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.40%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 73.78
  • 69.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 70.91
  • 33.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 233.70
  • 94.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.99
  • 8.99
  • 7.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.46
  • 5.46
  • 6.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.45
  • 10.45
  • 11.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
283.36
58.73
382.48%
33.15
195.73
-83.06%
52.04
83.61
-37.76%
71.05
33.41
112.66%
Expenses
243.09
49.92
386.96%
28.35
151.33
-81.27%
40.91
79.19
-48.34%
66.73
38.11
75.10%
EBITDA
40.28
8.81
357.21%
4.80
44.40
-89.19%
11.13
4.42
151.81%
4.32
-4.70
-
EBIDTM
14.21%
15.00%
14.47%
22.69%
21.39%
5.29%
6.08%
-14.07%
Other Income
1.49
0.38
292.11%
0.78
1.03
-24.27%
1.45
3.22
-54.97%
0.91
0.37
145.95%
Interest
5.60
3.08
81.82%
2.05
1.36
50.74%
2.62
2.34
11.97%
1.64
0.98
67.35%
Depreciation
0.29
0.21
38.10%
0.27
0.19
42.11%
0.22
0.17
29.41%
0.18
0.17
5.88%
PBT
35.87
5.89
509.00%
3.25
43.88
-92.59%
9.74
5.13
89.86%
3.41
-5.48
-
Tax
8.37
2.19
282.19%
0.96
11.11
-91.36%
3.64
2.13
70.89%
1.09
-1.35
-
PAT
27.51
3.70
643.51%
2.29
32.77
-93.01%
6.10
3.00
103.33%
2.32
-4.13
-
PATM
9.71%
6.29%
6.92%
16.74%
11.72%
3.59%
3.27%
-12.36%
EPS
20.67
5.02
311.75%
2.73
26.75
-89.79%
2.49
-0.24
-
3.26
-1.62
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
439.60
371.48
82.91
76.32
313.83
23.44
Net Sales Growth
18.34%
348.05%
8.63%
-75.68%
1238.87%
 
Cost Of Goods Sold
0.00
203.66
32.02
32.39
162.22
2.65
Gross Profit
439.60
167.83
50.90
43.92
151.61
20.79
GP Margin
100.00%
45.18%
61.39%
57.55%
48.31%
88.69%
Total Expenditure
379.08
318.55
87.33
63.60
303.00
19.81
Power & Fuel Cost
-
0.12
0.02
0.00
0.00
0.00
% Of Sales
-
0.03%
0.02%
0%
0%
0%
Employee Cost
-
3.76
2.21
1.22
1.80
1.27
% Of Sales
-
1.01%
2.67%
1.60%
0.57%
5.42%
Manufacturing Exp.
-
100.68
46.82
26.63
118.65
5.88
% Of Sales
-
27.10%
56.47%
34.89%
37.81%
25.09%
General & Admin Exp.
-
8.52
5.19
2.86
5.26
3.81
% Of Sales
-
2.29%
6.26%
3.75%
1.68%
16.25%
Selling & Distn. Exp.
-
0.13
0.12
0.16
14.71
5.82
% Of Sales
-
0.03%
0.14%
0.21%
4.69%
24.83%
Miscellaneous Exp.
-
1.68
0.95
0.34
0.37
0.37
% Of Sales
-
0.45%
1.15%
0.45%
0.12%
1.58%
EBITDA
60.53
52.93
-4.42
12.72
10.83
3.63
EBITDA Margin
13.77%
14.25%
-5.33%
16.67%
3.45%
15.49%
Other Income
4.63
5.00
9.60
0.53
1.41
1.83
Interest
11.91
7.77
6.01
2.11
1.48
1.98
Depreciation
0.96
0.75
0.23
0.07
0.07
0.08
PBT
52.27
49.42
-1.06
11.06
10.68
3.40
Tax
14.06
14.09
0.22
2.62
2.42
1.52
Tax Rate
26.90%
28.51%
-20.75%
23.69%
23.66%
44.71%
PAT
38.22
37.24
0.70
5.05
4.21
0.09
PAT before Minority Interest
38.14
35.33
-1.28
8.44
7.81
1.88
Minority Interest
-0.08
1.91
1.98
-3.39
-3.60
-1.79
PAT Margin
8.69%
10.02%
0.84%
6.62%
1.34%
0.38%
PAT Growth
8.15%
5,220.00%
-86.14%
19.95%
4,577.78%
 
EPS
28.74
28.00
0.53
3.80
3.17
0.07

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
61.12
23.85
19.15
14.09
6.23
Share Capital
12.45
12.45
7.58
7.58
5.45
Total Reserves
48.67
11.40
10.23
5.18
0.78
Non-Current Liabilities
12.67
4.32
5.48
3.26
0.95
Secured Loans
0.88
0.15
0.30
0.64
0.93
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.35
0.22
0.18
0.19
0.10
Current Liabilities
159.18
214.44
187.97
247.61
88.36
Trade Payables
38.59
46.42
113.70
50.98
17.54
Other Current Liabilities
76.09
92.69
44.15
52.97
52.72
Short Term Borrowings
41.81
73.91
23.59
24.47
17.66
Short Term Provisions
2.69
1.42
6.53
119.19
0.45
Total Liabilities
240.88
251.20
222.93
272.00
99.04
Net Block
13.60
13.44
23.67
24.78
26.15
Gross Block
17.66
16.06
27.08
26.48
26.15
Accumulated Depreciation
4.05
2.62
3.41
1.69
0.00
Non Current Assets
14.49
14.58
24.23
25.34
26.67
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.09
0.09
0.09
0.09
0.09
Long Term Loans & Adv.
0.80
1.06
0.47
0.46
0.44
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
226.38
236.63
198.70
246.66
72.37
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
75.31
123.52
61.89
76.43
17.55
Sundry Debtors
28.11
48.20
92.77
13.63
11.59
Cash & Bank
5.63
1.11
2.03
0.37
0.56
Other Current Assets
117.34
10.13
7.02
13.34
42.66
Short Term Loans & Adv.
100.14
53.66
34.99
142.88
41.01
Net Current Assets
67.21
22.19
10.73
-0.95
-15.99
Total Assets
240.87
251.21
222.93
272.00
99.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
41.49
-64.85
5.29
-9.26
20.86
PBT
49.46
-1.08
11.08
10.18
3.40
Adjustment
6.65
-1.16
3.11
2.49
-0.34
Changes in Working Capital
-9.34
-61.70
-4.19
-17.25
19.32
Cash after chg. in Working capital
46.77
-63.94
9.99
-4.57
22.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.28
-0.92
-4.70
-4.68
-1.52
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2.88
15.29
-0.17
0.03
-26.20
Net Fixed Assets
-1.39
-1.54
-0.16
0.00
Net Investments
-1.28
-0.25
-0.01
-0.05
Others
-0.21
17.08
0.00
0.08
Cash from Financing Activity
-34.09
48.65
-3.49
9.05
5.44
Net Cash Inflow / Outflow
4.52
-0.92
1.64
-0.18
0.11
Opening Cash & Equivalents
1.11
2.03
0.39
0.55
0.44
Closing Cash & Equivalent
5.63
1.11
2.03
0.37
0.55

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
49.10
19.16
23.51
16.83
11.43
ROA
14.36%
-0.54%
3.41%
4.21%
1.90%
ROE
83.16%
-6.16%
55.21%
82.24%
30.17%
ROCE
56.70%
6.93%
30.89%
35.28%
20.78%
Fixed Asset Turnover
22.04
3.84
2.85
11.93
0.90
Receivable days
37.49
310.31
254.44
14.67
180.51
Inventory Days
97.68
408.10
330.74
54.65
273.26
Payable days
76.18
912.81
927.68
77.09
216.83
Cash Conversion Cycle
58.99
-194.41
-342.50
-7.77
236.94
Total Debt/Equity
0.70
3.11
1.44
2.07
3.16
Interest Cover
7.36
0.82
6.23
7.89
2.72

News Update:


  • Panorama Studios Int - Quarterly Results
    31st May 2024, 22:51 PM

    Read More
  • Panorama studios international inks co-production agreement with Century Max John Mary
    3rd May 2024, 16:20 PM

    The agreement is for producing a full length feature film tentatively titled ‘Daveed’

    Read More
  • Panorama Studios International acquires 10% stake in NY Cinemas
    23rd Apr 2024, 10:09 AM

    NY Cinemas is in multiplex cinema business currently having 30 operational screens and is eyeing 50 screens upto March 2025

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.